Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.81% first-year return on $102k initial cash invested.
5.81%
Cash On Cash
8.06%
Cap Rate
1.34
DSCR
$4,671
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $4,178 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$4,178
Mortgage P&I
43%
$2,001
Property Taxes
10%
$448
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514